[INNITY] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[INNITY] INNITY CORPORATION BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -36.97%
YoY- 170.75%
Quarter Report
Latest QR
Upcoming QR
INNITY's Result
INNITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 53,676 43,080 32,832 33,968 26,016 19,112 11,136 29.95%
PBT -2,188 -3,064 -5,012 1,276 -1,896 552 -1,680 4.49%
Tax -680 -176 -8 -120 0 0 0 -
NP -2,868 -3,240 -5,020 1,156 -1,896 552 -1,680 9.31%
-
NP to SH -2,900 -3,052 -4,440 1,316 -1,860 444 -1,508 11.50%
-
Tax Rate - - - 9.40% - 0.00% - -
Total Cost 56,544 46,320 37,852 32,812 27,912 18,560 12,816 28.05%
-
Net Worth 26,476 25,493 22,753 0 13,698 13,825 1,520,566 -49.07%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 26,476 25,493 22,753 0 13,698 13,825 1,520,566 -49.07%
NOSH 138,403 138,403 138,403 123,571 125,675 123,333 125,666 1.62%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -5.34% -7.52% -15.29% 3.40% -7.29% 2.89% -15.09% -
ROE -10.95% -11.97% -19.51% 0.00% -13.58% 3.21% -0.10% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 38.78 31.13 23.72 27.49 20.70 15.50 8.86 27.88%
EPS -2.08 -2.20 -3.36 0.96 -1.48 0.36 -1.20 9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1913 0.1842 0.1644 0.00 0.109 0.1121 12.10 -49.88%
Adjusted Per Share Value based on latest NOSH - 123,571
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 38.50 30.90 23.55 24.37 18.66 13.71 7.99 29.94%
EPS -2.08 -2.19 -3.19 0.94 -1.33 0.32 -1.08 11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.1829 0.1632 0.00 0.0983 0.0992 10.9077 -49.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.36 0.39 0.55 0.31 0.11 0.16 0.23 -
P/RPS 0.93 1.25 2.32 1.13 0.53 1.03 2.60 -15.74%
P/EPS -17.18 -17.69 -17.14 29.11 -7.43 44.44 -19.17 -1.80%
EY -5.82 -5.65 -5.83 3.44 -13.45 2.25 -5.22 1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.12 3.35 0.00 1.01 1.43 0.02 113.15%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 29/05/14 22/05/13 24/05/12 19/05/11 21/05/10 22/05/09 -
Price 0.36 0.47 0.40 0.31 0.14 0.14 0.24 -
P/RPS 0.93 1.51 1.69 1.13 0.68 0.90 2.71 -16.32%
P/EPS -17.18 -21.31 -12.47 29.11 -9.46 38.89 -20.00 -2.50%
EY -5.82 -4.69 -8.02 3.44 -10.57 2.57 -5.00 2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.55 2.43 0.00 1.28 1.25 0.02 113.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment